DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.87
Today's Fair Value
$6.29 -8.44%
Margin of Safety
-9.22%
Projected Value (5Y)
$10.13 +47.45%
Dividends Paid (5Y)
$0.79
DCF Inputs
Scenario
%
Regression: -4.28% | CAGR (5y): 15.51%
%
Regression: 0.12% | CAGR (5y): 0.72%
%
Regression: 10.5% | CAGR (5y): 12.65%
Capped at 30.00x (Historical 5y: 27.15x)
%